Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.55% first-year return on $52,881 initial cash invested.
9.55%
Cash On Cash
10.24%
Cap Rate
1.58
DSCR
$2,500
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,079 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,500
Total Expenses
$2,079
Mortgage P&I
36%
$896
Property Taxes
11%
$275
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275